$138,000
NAL Estimated Property Value3728 Morrow Ave, Waco, TX, 76710
$171,898 ARV
Off Market
Property Lead Type:
BankruptcyAbsentee Owner
Highlights
Interior
AppliancesElectric Water Heater
FlooringCarpet, Vinyl
Exterior
Exterior FeaturesStorage
Lot Size7,501 sqft
Building Information
Year Built1950
Stories1
Roof Type105
Garage Spaces1
Land Information
APN480398000073000
Lot Number13
SubdivisionSunset Hill
Land UseResidential
Legal DescriptionSUNSET HILL LOT 13 BLOCK 5 ACRES .1722
Census Tract002498
Assessed Land Value$20,700
Assessed Improvement Value$111,050
Assessment Year2025
About this property
Totally adorable 2/1 right in the heart of Waco!! Just minutes from downtown and Baylor this would be such an excellent investment opportunity! Chat with the sweet neighbors or just chill and watch the day go by on your extremely spacious covered front patio! The backyard is absolutely massive and has endless opportunities for additions that you and your friends/family will enjoy. All appliances convey with the home- Washer/Dryer, Fridge, gas range. Home has new roof!! Call today for an appointment.
Investor Tools
$138,000
Estimated Property Value
$114,819Estimated Mortgage Balance
$23,181Estimated Equity
16% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
$171,897
Rent-to-Value Ratio: 0.72%
Rent Estimate
$1,008 /month
Positive
Cash Flow Estimate:
$336 /month
Financing Details
Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$314/month
No HOA
5.947%
Tax Information
Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$3,077
$131,750
2025
$20,700
$111,050
$131,750
No
Tax History
Year
Tax Paid
Assessed Value
2024
$3,077
$131,750
Mortgage Details
Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
Alliance Bank Central Texas
Building Or Construction Loan
$116,000
No
First
Oct 7, 2025
Oct 2028
Equity Summary
Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$114,819
$23,181
16%
83%
$696/mo
Rental Potential
Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$996/mo
$696/mo
+$300/mo
8.7%
